Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Nahar Poly Films Ltd.

Plastic Products

Rating :
52/99

BSE: 523391 | NSE: NAHARPOLY

NSE BSE
230.30
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 241.25
  • 244.70
  • 228.45
  • 239.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35269
  •  83.95
  •  594.70
  •  198.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 566.51
  • 7.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 738.66
  • 1.09%
  • 0.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.71%
  • 0.68%
  • 24.23%
  • FII
  • DII
  • Others
  • 0.17%
  • 0.01%
  • 4.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 14.18
  • 20.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.66
  • 42.26
  • 23.13

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 83.67
  • 39.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.39
  • 7.00
  • 7.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.58
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.61
  • 6.30
  • 6.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
159.64
103.73
53.90%
190.30
104.37
82.33%
224.43
105.36
113.01%
175.47
90.64
93.59%
Expenses
148.46
77.47
91.64%
174.75
82.55
111.69%
181.47
84.31
115.24%
125.28
71.65
74.85%
EBITDA
11.18
26.27
-57.44%
15.54
21.82
-28.78%
42.96
21.05
104.09%
50.19
18.99
164.30%
EBIDTM
7.01%
25.32%
8.17%
20.91%
19.14%
19.98%
28.61%
20.95%
Other Income
1.12
1.52
-26.32%
2.54
2.23
13.90%
0.50
0.48
4.17%
0.18
1.08
-83.33%
Interest
4.23
0.22
1,822.73%
2.04
0.08
2,450.00%
3.00
0.24
1,150.00%
2.40
0.18
1,233.33%
Depreciation
8.03
0.46
1,645.65%
8.07
0.45
1,693.33%
8.01
0.45
1,680.00%
5.08
0.50
916.00%
PBT
0.04
27.12
-99.85%
7.97
23.52
-66.11%
32.45
20.83
55.78%
42.89
19.39
121.20%
Tax
0.89
6.63
-86.58%
1.59
5.65
-71.86%
8.15
5.65
44.25%
10.73
4.78
124.48%
PAT
-0.85
20.49
-
6.37
17.87
-64.35%
24.30
15.18
60.08%
32.16
14.61
120.12%
PATM
-0.53%
19.75%
3.35%
17.12%
10.83%
14.41%
18.33%
16.12%
EPS
0.59
10.00
-94.10%
5.46
9.44
-42.16%
9.90
7.20
37.50%
13.10
6.62
97.89%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
749.84
488.94
303.48
277.25
265.73
251.97
254.86
261.77
303.37
Net Sales Growth
85.56%
61.11%
9.46%
4.34%
5.46%
-1.13%
-2.64%
-13.71%
 
Cost Of Goods Sold
522.19
301.77
189.82
190.28
209.42
189.40
181.77
175.96
218.98
Gross Profit
227.65
187.17
113.66
86.96
56.31
62.57
73.09
85.80
84.39
GP Margin
30.36%
38.28%
37.45%
31.37%
21.19%
24.83%
28.68%
32.78%
27.82%
Total Expenditure
629.96
369.61
237.88
235.08
252.09
231.49
223.41
216.92
264.01
Power & Fuel Cost
-
20.92
16.92
17.18
16.56
16.56
15.66
15.08
16.37
% Of Sales
-
4.28%
5.58%
6.20%
6.23%
6.57%
6.14%
5.76%
5.40%
Employee Cost
-
15.48
10.99
8.16
7.59
7.32
6.82
6.27
5.78
% Of Sales
-
3.17%
3.62%
2.94%
2.86%
2.91%
2.68%
2.40%
1.91%
Manufacturing Exp.
-
14.48
8.53
8.25
7.66
8.58
9.82
2.06
1.81
% Of Sales
-
2.96%
2.81%
2.98%
2.88%
3.41%
3.85%
0.79%
0.60%
General & Admin Exp.
-
2.30
1.50
1.62
1.54
1.46
1.40
2.87
1.34
% Of Sales
-
0.47%
0.49%
0.58%
0.58%
0.58%
0.55%
1.10%
0.44%
Selling & Distn. Exp.
-
13.03
9.29
8.13
8.39
7.67
7.60
14.24
19.35
% Of Sales
-
2.66%
3.06%
2.93%
3.16%
3.04%
2.98%
5.44%
6.38%
Miscellaneous Exp.
-
1.62
0.82
1.45
0.92
0.51
0.35
0.44
0.38
% Of Sales
-
0.33%
0.27%
0.52%
0.35%
0.20%
0.14%
0.17%
0.13%
EBITDA
119.87
119.33
65.60
42.17
13.64
20.48
31.45
44.85
39.36
EBITDA Margin
15.99%
24.41%
21.62%
15.21%
5.13%
8.13%
12.34%
17.13%
12.97%
Other Income
4.34
4.41
4.80
3.86
1.38
2.67
2.08
1.78
2.24
Interest
11.67
2.94
0.34
0.28
0.93
2.62
4.52
8.04
13.28
Depreciation
29.19
6.44
1.87
2.20
2.17
14.35
21.75
22.01
21.72
PBT
83.35
114.36
68.20
43.54
11.93
6.17
7.26
16.57
6.60
Tax
21.36
28.66
17.09
11.64
3.82
2.06
-1.79
5.92
3.05
Tax Rate
25.63%
25.06%
25.06%
26.73%
32.02%
33.39%
-24.66%
35.73%
46.21%
PAT
61.98
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
PAT before Minority Interest
61.98
85.70
51.11
31.91
8.12
4.10
9.05
10.66
3.55
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
8.27%
17.53%
16.84%
11.51%
3.06%
1.63%
3.55%
4.07%
1.17%
PAT Growth
-9.05%
67.68%
60.17%
292.98%
98.05%
-54.70%
-15.10%
200.28%
 
EPS
25.20
34.84
20.78
12.97
3.30
1.67
3.68
4.33
1.44

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
912.83
525.16
390.51
457.23
456.95
406.53
222.43
209.12
Share Capital
12.58
12.58
12.58
12.58
12.58
12.58
12.58
12.58
Total Reserves
900.25
512.58
377.94
444.66
444.38
393.95
209.85
196.54
Non-Current Liabilities
177.44
42.44
-0.44
-2.71
-4.12
7.13
29.49
44.48
Secured Loans
145.28
42.80
0.64
0.00
0.00
8.58
26.01
43.45
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
53.81
85.04
13.10
10.63
29.64
30.00
30.38
55.46
Trade Payables
8.74
61.50
5.58
6.53
5.38
5.92
3.59
3.99
Other Current Liabilities
38.38
10.40
4.15
4.00
10.68
20.27
22.50
20.90
Short Term Borrowings
5.53
12.74
2.95
0.01
13.52
3.58
1.81
29.91
Short Term Provisions
1.16
0.40
0.43
0.10
0.05
0.23
2.48
0.66
Total Liabilities
1,144.08
652.64
403.17
465.15
482.47
443.66
282.30
309.06
Net Block
292.62
28.20
28.82
30.64
31.96
45.36
67.17
88.92
Gross Block
440.27
169.41
168.26
167.87
167.03
166.07
166.37
166.11
Accumulated Depreciation
147.65
141.21
139.43
137.23
135.06
120.71
99.20
77.19
Non Current Assets
1,012.26
568.42
330.84
419.46
421.56
386.13
231.08
247.56
Capital Work in Progress
1.85
171.71
20.78
0.00
0.00
0.00
0.00
0.00
Non Current Investment
714.54
366.31
279.21
386.83
387.49
338.20
162.03
156.71
Long Term Loans & Adv.
3.25
2.20
2.02
1.99
2.11
2.57
1.88
1.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
131.81
84.22
72.34
45.69
60.91
57.53
51.22
61.50
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
62.06
20.60
19.34
17.10
15.52
14.76
7.91
9.45
Sundry Debtors
28.36
11.30
9.31
21.23
33.20
32.51
27.81
31.01
Cash & Bank
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.41
Other Current Assets
40.40
12.66
7.17
3.60
11.53
9.78
15.25
20.63
Short Term Loans & Adv.
28.36
38.41
35.94
2.51
3.29
2.54
15.25
20.63
Net Current Assets
78.00
-0.81
59.24
35.06
31.27
27.53
20.84
6.03
Total Assets
1,144.07
652.64
403.18
465.15
482.47
443.66
282.30
309.06

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-23.71
94.18
40.10
16.76
23.15
23.99
23.90
0.00
PBT
114.36
68.20
43.54
16.04
13.54
17.05
20.91
0.00
Adjustment
5.64
-2.74
-1.29
-2.36
8.67
15.80
24.61
0.00
Changes in Working Capital
-120.39
45.06
7.92
5.85
5.86
-4.94
-16.91
0.00
Cash after chg. in Working capital
-0.40
110.52
50.17
19.53
28.06
27.91
28.61
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
-1.70
0.00
Tax Paid
-23.31
-16.34
-10.07
-2.77
-4.91
-3.91
-3.01
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-91.89
-135.72
-39.64
-5.17
-1.48
-0.36
-0.43
0.00
Net Fixed Assets
-101.00
-152.08
-21.17
-0.84
-0.96
0.30
-0.26
Net Investments
-311.42
-57.39
59.90
-1.65
41.83
-66.59
-2.18
Others
320.53
73.75
-78.37
-2.68
-42.35
65.93
2.01
Cash from Financing Activity
115.33
42.22
-1.13
-11.00
-21.51
-23.40
-23.63
0.00
Net Cash Inflow / Outflow
-0.26
0.68
-0.66
0.60
0.16
0.24
-0.16
0.00
Opening Cash & Equivalents
1.26
0.58
1.24
0.65
0.48
0.25
0.41
0.00
Closing Cash & Equivalent
1.00
1.26
0.58
1.24
0.65
0.48
0.25
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
371.13
213.47
158.71
185.84
185.73
165.22
90.35
84.93
ROA
9.54%
9.68%
7.35%
1.71%
0.89%
2.49%
3.60%
1.15%
ROE
11.92%
11.17%
7.53%
1.78%
0.95%
2.88%
4.95%
1.70%
ROCE
14.05%
14.02%
10.30%
2.75%
1.92%
3.35%
8.68%
6.63%
Fixed Asset Turnover
1.60
1.80
1.65
1.59
1.56
1.73
1.77
2.01
Receivable days
14.80
12.39
20.10
37.39
46.18
38.36
36.56
33.84
Inventory Days
30.85
24.01
23.99
22.41
21.29
14.42
10.79
10.31
Payable days
42.48
64.49
9.40
8.61
8.46
7.10
5.85
5.22
Cash Conversion Cycle
3.17
-28.09
34.69
51.18
59.01
45.67
41.50
38.93
Total Debt/Equity
0.19
0.11
0.01
0.00
0.05
0.07
0.20
0.43
Interest Cover
39.85
202.41
154.22
13.83
3.35
2.61
3.06
1.50

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Nahar Poly Films - Quarterly Results
    4th Feb 2023, 17:26 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.